Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.95% first-year return on $167k initial cash invested.
-1.95%
Cash On Cash
5.87%
Cap Rate
0.99
DSCR
$6,210
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,210 income − $6,481 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,210
Total Expenses
$6,481
Mortgage P&I
56%
$3,496
Property Taxes
9%
$545
Home Insurance
4%
$248
HOA
1%
$82
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683